| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 487.0 | 503.4 | 462.3 | 457.1 | 466.1 | 447.7 | 417.4 | 409.9 | 412.7 | 393.2 | 368.8 | 364.6 | 369.1 | 362.8 | 354.3 | 357.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,909.8 | 1,788.3 | 1,584.7 | 1,450.8 | 1,381.8 | 899.2 | 866.4 | 1,013.8 | 960.3 | 1,207.9 | 1,080.1 | 1,909.9 | 465.9 | 415.4 | 350.5 | 269.0 | 1,915.2 | 1,461.5 |
| Cost of Revenue | 815.8 | 771.4 | 698.5 | 648.5 | 659.8 | 457.9 | 457.2 | 471.8 | 461.6 | 638.2 | 569.0 | 1,000.1 | 983.4 | 962.2 | 960.8 | 914.4 | 826.1 | 669.7 |
| Gross Profit | 1,094.0 | 1,016.9 | 886.1 | 802.3 | 722.1 | 441.3 | 409.3 | 542.1 | 498.7 | 569.7 | 511.1 | 909.9 | (517.5) | (546.8) | (610.3) | (645.3) | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 364.9 | 341.5 | 217.1 | 168.2 | 76.7 | 110.4 | 110.1 | 155.8 | - | - | - | 156.9 | 181.3 | 166.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 5.6 | 8.2 | 9.2 | 10.7 | 4.4 | 4.1 | 3.7 | 4.0 | 0.6 | 4.9 | - | 2.1 | 1.7 | 1.7 | 0.8 | 1.5 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 75.6 | 65.8 | 26.2 | 10.3 | (15.5) | 12.3 | (14.9) | 32.9 | 88.1 | 9.6 | 25.3 | 18.5 | 27.7 | 39.2 | 70.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 6.83 | 6.39 | 3.47 | 2.08 | 6.43 | 1.36 | (1.59) | 1.63 | 0.55 | 1.93 | (0.05) | 2.17 | 2.09 | 1.66 | 2.11 | 4.73 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 407.9 | 382.2 | 256.7 | 209.5 | 121.3 | 144.3 | 142.3 | 189.6 | - | - | - | 241.9 | 264.0 | 250.0 | 313.4 | 558.0 | ||
| 364.3 |
| 371.2 |
| 289.1 |
| 166.4 |
| 230.2 |
| 234.4 |
| 268.2 |
| 74.2 |
| 271.5 |
| 266.2 |
| 254.6 |
| 264.2 |
| 258.7 |
| 254.0 |
| 236.9 |
| 48.9 |
| 310.1 |
| 308.2 |
| 293.1 |
| 91.4 |
| 332.7 |
| 334.0 |
| 449.9 |
| (291.8) |
| Cost of Revenue | 210.7 | 205.4 | 200.8 | 198.9 | 199.9 | 186.6 | 186.0 | 182.5 | 175.3 | 172.1 | 168.6 | 163.7 | 165.8 | 159.3 | 159.6 | 161.3 | 166.0 | 180.4 | 152.1 | 108.4 | 115.0 | 120.8 | 113.7 | 83.2 | 118.7 | 127.3 | 128.0 | 122.0 | 120.2 | 118.1 | 111.5 | (28.4) | 159.3 | 157.4 | 173.2 | 26.2 | 182.2 | 179.1 | 250.7 | (170.0) |
| Gross Profit | 276.3 | 298.0 | 261.5 | 258.2 | 266.2 | 261.1 | 231.4 | 227.4 | 237.3 | 221.2 | 200.2 | 200.9 | 203.3 | 203.5 | 194.6 | 196.0 | 198.3 | 190.8 | 137.0 | 58.0 | 115.2 | 113.6 | 154.5 | (9.0) | 152.8 | 138.9 | 126.6 | 142.3 | 138.5 | 135.9 | 125.4 | 77.2 | 150.8 | 150.8 | 120.0 | 65.2 | 150.5 | 154.8 | 199.2 | (121.7) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 184.1 | 182.8 | 175.7 | 180.9 | 175.2 | 156.9 | 159.1 | 154.6 | 156.7 | 155.6 | 166.1 | 153.3 | 144.5 | 141.8 | 146.4 | 134.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 11.4 | 11.0 | 10.3 | 10.4 | 10.3 | 10.2 | 9.8 | 9.8 | 10.5 | 10.0 | 9.3 | 9.8 | 10.2 | 10.7 | 10.8 | 11.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 7.3 | 8.3 | 9.3 | 10.7 | 12.3 | 14.2 | 16.2 | 18.5 | 23.3 | 26.8 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 395.7 | 392.3 | 376.8 | 380.2 | 375.5 | 343.9 | 347.2 | 341.4 | 350.9 | 334.6 | 340.7 | 325.1 | 309.7 | 317.3 | 330.6 | 316.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 91.3 | 111.1 | 85.5 | 76.9 | 90.5 | 103.9 | 70.2 | 68.5 | 61.7 | 58.6 | 28.2 | 39.6 | 59.4 | 45.6 | 23.6 | 41.1 | 32.9 | 24.7 | (22.1) | 8.7 | 36.0 | 29.1 | 36.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.5 | 1.6 | 1.8 | 1.7 | 2.1 | 2.4 | 2.0 | 1.8 | 2.2 | 2.5 | 2.7 | 3.2 | 3.2 | 2.6 | 1.7 | 1.5 | 1.1 | 0.9 | 0.9 | 1.0 | 0.9 | 1.2 | 1.0 | 1.0 | 0.8 | 1.2 | 0.7 | 0.8 | 1.1 | 1.2 | 1.0 | - | 1.3 | 1.4 | - | - | - | - | - | - |
| Interest Expense | 13.6 | 10.9 | 11.1 | 10.9 | 13.1 | 13.9 | 14.5 | 14.7 | 16.6 | 16.7 | 15.7 | 15.3 | 14.5 | 15.6 | 17.8 | 19.4 | 36.6 | 25.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 1.7 | 2.5 | 2.5 | 1.9 | 2.2 | 2.6 | 1.9 | 2.9 | 3.6 | 2.2 | 3.7 | 4.0 | (1.4) | 0.8 | 47.1 | (0.3) | |||||||||||||||||||||||
| Pre-Tax Income | 77.9 | 101.9 | 76.9 | 68.6 | 79.3 | 92.2 | 58.4 | 55.7 | 48.0 | 45.5 | 14.8 | 27.9 | 49.0 | 28.5 | 6.6 | 21.4 | (4.0) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 20.0 | 25.7 | 15.8 | 14.1 | 18.5 | 21.0 | 12.2 | 5.1 | 10.6 | 7.8 | 2.8 | 4.4 | 0.4 | 4.4 | 1.1 | 23.6 | (8.4) | (39.4) | 8.6 | (2.9) | 4.6 | 3.6 | 7.1 | (33.2) | 6.9 | 7.6 | 3.7 | 15.5 | 7.8 | 11.9 | (2.3) | (34.7) | 8.0 | 110.3 | 4.5 | 5.4 | 7.3 | (10.1) | 6.9 | 24.6 |
| Net Income From Continuing Ops | 58.0 | 76.2 | 61.1 | 54.5 | 60.8 | 71.2 | 46.2 | 50.6 | 37.4 | 37.7 | 12.0 | 23.7 | 48.6 | 23.6 | 5.8 | 3.9 | 4.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (16.3) | 0.2 | 0.8 | (0.3) | 0.0 | 4.7 | (0.1) | (1.2) | (0.6) | 2.2 | (1.3) | (1.3) | (2.7) | 0.5 | (4.9) | 5.6 | 343.3 | |||||||||||||||||||||||
| Net Income | 41.6 | 76.4 | 61.8 | 54.2 | 60.8 | 75.9 | 46.2 | 49.4 | 36.8 | 39.9 | 10.6 | 22.2 | 45.9 | 24.7 | 0.6 | 1.3 | 349.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 41.6 | 76.4 | 61.8 | 54.2 | 60.8 | 75.9 | 46.2 | 49.4 | 36.8 | 39.9 | 10.6 | 22.2 | 45.9 | 24.7 | 0.6 | 3.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 41.6 | 76.4 | 61.8 | 54.2 | 60.8 | 75.9 | 46.2 | 49.4 | 36.8 | 39.9 | 10.6 | 22.2 | 45.9 | 24.7 | 0.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.21 | 2.14 | 1.71 | - | 1.64 | 2.03 | 1.22 | - | 0.95 | 1.00 | 0.26 | - | 1.02 | 0.54 | 0.01 | - | 7.11 | 0.36 | (1.17) | - | 0.49 | 0.45 | 0.38 | - | 2.85 | 0.10 | 0.26 | - | 0.65 | 0.29 | (0.16) | - | 0.64 | (1.33) | 0.20 | - | 0.63 | 0.23 | 0.40 | - |
| EPS Diluted | 1.20 | 2.11 | 1.67 | - | 1.59 | 1.98 | 1.18 | - | 0.93 | 0.98 | 0.25 | - | 1.00 | 0.53 | 0.01 | - | 7.04 | 0.36 | ||||||||||||||||||||||
| Shares Basic | 34.3 | 35.7 | 36.1 | - | 37.1 | 37.4 | 37.7 | - | 38.7 | 39.9 | 41.4 | - | 45.1 | 45.4 | 45.3 | - | 48.9 | 49.8 | ||||||||||||||||||||||
| Shares Diluted | 34.8 | 36.2 | 37.1 | - | 38.2 | 38.4 | 39.1 | - | 39.6 | 40.8 | 42.2 | - | 45.8 | 46.1 | 46.3 | - | 49.4 | 50.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 102.7 | 122.1 | 95.8 | 87.4 | 100.8 | 114.1 | 80.0 | 78.3 | 72.2 | 68.7 | 37.5 | 49.3 | 69.6 | 56.2 | 34.4 | 52.2 | 44.3 | 36.4 | (11.6) | 16.5 | 44.6 | 37.6 | 45.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 91.3 | 111.1 | 85.5 | 76.9 | 90.5 | 103.9 | 70.2 | 68.5 | 61.7 | 58.6 | 28.2 | 39.6 | 59.4 | 45.6 | 23.6 | 41.1 | 32.9 | 24.7 | (22.1) | |||||||||||||||||||||
| 1,089.1 |
| 791.8 |
| - |
| - |
| - |
| Selling General & Administrative | 723.5 | 672.0 | 633.0 | 586.0 | 566.5 | 292.5 | 280.3 | 359.3 | 327.7 | 369.0 | 352.6 | 708.3 | 727.9 | 756.4 | 789.9 | 744.4 | 678.2 | 548.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 43.1 | 40.7 | 39.7 | 41.4 | 44.6 | 33.9 | 32.3 | 33.8 | 33.0 | 45.8 | 43.3 | 85.0 | 82.7 | 83.1 | 74.5 | 56.5 | 51.2 | 39.8 |
| Amortization of Intangibles | 11.2 | 11.2 | 35.6 | 61.2 | 97.3 | 0.0 | 0.0 | 6.9 | 6.5 | 11.2 | 5.2 | 4.1 | 6.4 | 9.5 | 10.0 | 4.7 | 11.0 | 10.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,545.0 | 1,446.7 | 1,367.6 | 1,282.7 | 1,305.1 | 788.8 | 756.4 | 858.0 | 793.1 | 1,072.4 | 924.0 | 1,753.0 | 1,742.1 | 1,797.4 | 1,832.9 | 1,658.8 | 1,504.3 | 1,226.6 |
| 238.9 |
| 501.5 |
| 410.9 |
| 234.8 |
| 2.1 |
| 5.3 |
| Interest Expense | 46.5 | 52.3 | 63.7 | 63.1 | 129.3 | 41.4 | 19.5 | 19.9 | 11.6 | 9.1 | 5.9 | 5.3 | 3.6 | 3.6 | 2.6 | 1.3 | 1.6 | 2.8 |
| Income From Equity Investments | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | (0.7) | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Operating Income | 6.9 | 9.3 | 10.5 | 7.0 | 1.1 | 6.7 | 94.9 | (16.1) | (11.0) | - | - | (3.3) | (1.9) | (2.0) | 1.9 | 0.3 | 1.7 | - |
| Pre-Tax Income | 325.3 | 298.5 | 163.9 | 112.0 | (51.5) | 75.8 | 205.0 | 170.2 | 198.7 | 131.3 | 150.8 | 153.7 | 179.4 | 165.0 | 240.8 | 501.8 | 412.6 | 237.4 |
| 166.5 |
| 132.6 |
| 71.7 |
| Net Income From Continuing Ops | 249.7 | 232.7 | 137.7 | 101.8 | (29.8) | 70.3 | 219.9 | 106.9 | 67.9 | 121.0 | 125.5 | 135.1 | 151.7 | 125.7 | 141.6 | 330.4 | 279.9 | 165.6 |
| Net Income From Discontinued Ops | (15.6) | 4.4 | (0.9) | (8.4) | 346.9 | 6.1 | (305.7) | (11.3) | (33.6) | 2.3 | (128.3) | 5.6 | (17.0) | (16.9) | (27.5) | (4.4) | - | - |
| Net Income | 234.1 | 237.1 | 136.8 | 93.4 | 311.0 | 69.6 | (85.8) | 95.6 | 34.3 | 123.3 | (2.8) | 140.7 | 134.7 | 108.8 | 142.4 | 330.8 | 280.0 | 165.7 |
| Net Income Attributable To Parent | 234.1 | 237.1 | 136.8 | 93.4 | 311.0 | 70.0 | (85.3) | 95.2 | 33.8 | 122.3 | (3.2) | 139.9 | 134.0 | 106.8 | 141.6 | 330.4 | 279.9 | 165.6 |
| Less: Minority Interest | - | - | - | - | - | (0.4) | (0.4) | 0.4 | 0.5 | 1.0 | 0.4 | 0.8 | 0.7 | 2.1 | 0.8 | 0.4 | 0.1 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 234.1 | 237.1 | 136.8 | 93.4 | 311.0 | 70.0 | (85.3) | 95.2 | 33.8 | 122.3 | (3.2) | 139.9 | 134.0 | 106.8 | 141.6 | 330.4 | 279.9 | 165.6 |
| 3.92 |
| 2.32 |
| EPS Diluted | 6.73 | 6.18 | 3.39 | 2.05 | 6.43 | 1.36 | (1.58) | 1.60 | 0.54 | 1.91 | (0.05) | 2.14 | 2.07 | 1.65 | 2.09 | 4.68 | 3.87 | 2.28 |
| Shares Basic | 34.3 | 37.1 | 39.4 | 44.8 | 48.4 | 51.3 | 53.7 | 58.5 | 61.5 | 63.5 | 64.0 | 64.5 | 64.2 | 0.1 | 0.1 | 0.1 | 71.3 | - |
| Shares Diluted | 34.8 | 38.3 | 40.3 | 45.6 | 48.4 | 51.6 | 54.1 | 59.3 | 62.3 | 64.0 | 64.4 | 65.3 | 64.9 | 0.1 | 0.1 | 0.1 | 72.3 | - |
| 462.1 |
| 274.7 |
| EBIT | 364.9 | 341.5 | 217.1 | 168.2 | 76.7 | 110.4 | 110.1 | 155.8 | - | - | - | 156.9 | 181.3 | 166.9 | 238.9 | 501.5 | 410.9 | 234.8 |
| 148.9 |
| 153.6 |
| 129.4 |
| 45.6 |
| 74.4 |
| 72.3 |
| 100.2 |
| (11.9) |
| 96.4 |
| 96.6 |
| 99.1 |
| 90.2 |
| 90.7 |
| 89.3 |
| 89.2 |
| 51.7 |
| 97.6 |
| 89.4 |
| 88.9 |
| 3.1 |
| 103.7 |
| 101.2 |
| 161.1 |
| (132.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 11.6 |
| 10.5 |
| 7.8 |
| 8.6 |
| 8.5 |
| 9.0 |
| 6.5 |
| 8.5 |
| 8.8 |
| 8.4 |
| 9.0 |
| 8.8 |
| 8.2 |
| 7.7 |
| (0.6) |
| 11.9 |
| 10.5 |
| 11.2 |
| 1.2 |
| 13.8 |
| 13.3 |
| 17.5 |
| (16.0) |
| 30.7 |
| 16.5 |
| (2.5) |
| 0.0 |
| 0.0 |
| 2.5 |
| (7.7) |
| 2.6 |
| 2.6 |
| 2.5 |
| 2.1 |
| 1.6 |
| 1.6 |
| 1.6 |
| (0.8) |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.4 |
| 3.3 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.3 |
| 346.5 |
| 311.1 |
| 157.7 |
| 194.3 |
| 205.3 |
| 231.5 |
| 84.6 |
| 217.0 |
| 225.9 |
| 228.9 |
| 209.4 |
| 213.1 |
| 195.3 |
| 240.2 |
| 24.0 |
| 257.6 |
| 248.3 |
| 263.3 |
| 31.5 |
| 288.7 |
| 335.4 |
| 416.8 |
| (435.1) |
| 47.4 |
| 25.4 |
| 8.6 |
| 3.7 |
| 3.7 |
| 3.9 |
| 5.2 |
| 5.1 |
| 5.3 |
| 5.2 |
| 4.8 |
| 5.0 |
| 4.9 |
| 4.3 |
| 2.9 |
| 2.5 |
| 1.9 |
| 2.7 |
| 2.0 |
| 2.3 |
| 2.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.0) |
| (0.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.9 |
| (46.5) |
| 17.6 |
| (7.2) |
| (1.5) |
| (2.2) |
| 25.1 |
| 105.9 |
| (31.4) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (68.6) |
| (15.1) |
| 28.8 |
| 27.6 |
| 34.5 |
| 14.6 |
| 160.4 |
| 8.9 |
| 21.1 |
| 81.1 |
| 42.6 |
| 53.7 |
| (7.2) |
| 74.3 |
| 51.0 |
| 58.8 |
| 14.6 |
| 48.7 |
| 47.0 |
| 3.5 |
| 32.1 |
| 143.3 |
| 39.0 |
| (77.2) |
| (5.3) |
| 24.2 |
| 23.9 |
| 27.4 |
| 47.8 |
| 153.4 |
| 1.3 |
| 17.4 |
| 35.1 |
| 34.7 |
| 41.9 |
| (4.9) |
| 51.0 |
| 42.9 |
| (51.5) |
| 25.6 |
| 52.2 |
| 36.3 |
| 7.3 |
| 25.1 |
| 118.7 |
| (21.2) |
| 19.2 |
| 14.2 |
| 0.3 |
| (0.8) |
| (7.6) |
| (303.9) |
| (2.7) |
| 4.1 |
| (3.2) |
| 14.7 |
| 3.1 |
| (24.4) |
| (4.7) |
| 11.9 |
| (3.6) |
| (29.3) |
| (12.7) |
| - |
| 3.7 |
| 7.5 |
| - |
| - |
| 17.9 |
| (58.0) |
| 2.1 |
| 24.6 |
| 23.1 |
| 19.8 |
| (256.2) |
| 150.7 |
| 5.4 |
| 14.3 |
| 49.8 |
| 37.9 |
| 17.5 |
| (9.6) |
| 62.9 |
| 39.3 |
| (80.8) |
| 12.9 |
| 43.4 |
| 40.0 |
| 14.8 |
| 25.1 |
| (9.6) |
| 347.7 |
| 17.9 |
| (58.0) |
| 2.1 |
| 24.7 |
| 23.3 |
| 19.9 |
| (256.1) |
| 150.8 |
| 5.5 |
| 14.4 |
| 49.5 |
| 37.9 |
| 17.3 |
| (9.5) |
| 62.8 |
| 39.3 |
| (81.2) |
| 12.8 |
| 42.9 |
| 39.9 |
| 14.4 |
| 25.2 |
| (10.0) |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.8) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.0 |
| (0.2) |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.4 |
| 0.1 |
| 0.5 |
| 0.2 |
| 0.3 |
| (0.0) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 347.7 |
| 17.9 |
| (58.0) |
| 2.1 |
| 24.7 |
| 23.3 |
| 19.9 |
| (256.1) |
| 150.8 |
| 5.5 |
| 14.4 |
| 49.5 |
| 37.9 |
| 17.3 |
| (9.5) |
| 62.8 |
| 39.3 |
| (81.2) |
| 12.8 |
| 42.9 |
| 39.9 |
| 14.4 |
| 25.2 |
| (10.0) |
| (1.17) |
| - |
| 0.48 |
| 0.44 |
| 0.38 |
| - |
| 2.83 |
| 0.10 |
| 0.26 |
| - |
| 0.64 |
| 0.29 |
| (0.16) |
| - |
| 0.63 |
| (1.33) |
| 0.20 |
| - |
| 0.62 |
| 0.23 |
| 0.39 |
| - |
| 49.7 |
| - |
| 50.7 |
| 52.3 |
| 52.5 |
| - |
| 53.0 |
| 53.9 |
| 55.5 |
| - |
| 0.1 |
| 0.1 |
| 60.3 |
| - |
| 61.0 |
| 61.2 |
| 62.8 |
| - |
| 63.7 |
| 63.6 |
| 63.4 |
| - |
| 49.7 |
| - |
| 51.1 |
| 52.4 |
| 52.8 |
| - |
| 53.3 |
| 54.3 |
| 56.1 |
| - |
| 0.1 |
| 0.1 |
| 61.2 |
| - |
| 62.0 |
| 62.0 |
| 63.4 |
| - |
| 64.3 |
| 64.0 |
| 63.9 |
| - |
| 8.7 |
| 36.0 |
| 29.1 |
| 36.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |